Highlights

[NHFATT] YoY Quarter Result on 2011-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -120.39%    YoY -     -122.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 47,590 49,761 54,963 51,772 55,309 52,895 40,494 2.73%
  YoY % -4.36% -9.46% 6.16% -6.39% 4.56% 30.62% -
  Horiz. % 117.52% 122.88% 135.73% 127.85% 136.59% 130.62% 100.00%
PBT 4,006 2,101 3,327 1,798 7,893 2,495 -582 -
  YoY % 90.67% -36.85% 85.04% -77.22% 216.35% 528.69% -
  Horiz. % -688.32% -361.00% -571.65% -308.93% -1,356.19% -428.69% 100.00%
Tax -2,573 -2,150 -1,738 -3,246 -1,443 -1,284 -901 19.10%
  YoY % -19.67% -23.71% 46.46% -124.95% -12.38% -42.51% -
  Horiz. % 285.57% 238.62% 192.90% 360.27% 160.16% 142.51% 100.00%
NP 1,433 -49 1,589 -1,448 6,450 1,211 -1,483 -
  YoY % 3,024.49% -103.08% 209.74% -122.45% 432.62% 181.66% -
  Horiz. % -96.63% 3.30% -107.15% 97.64% -434.93% -81.66% 100.00%
NP to SH 1,433 -49 1,589 -1,448 6,348 1,288 -1,483 -
  YoY % 3,024.49% -103.08% 209.74% -122.81% 392.86% 186.85% -
  Horiz. % -96.63% 3.30% -107.15% 97.64% -428.05% -86.85% 100.00%
Tax Rate 64.23 % 102.33 % 52.24 % 180.53 % 18.28 % 51.46 % - % -
  YoY % -37.23% 95.88% -71.06% 887.58% -64.48% 0.00% -
  Horiz. % 124.82% 198.85% 101.52% 350.82% 35.52% 100.00% -
Total Cost 46,157 49,810 53,374 53,220 48,859 51,684 41,977 1.59%
  YoY % -7.33% -6.68% 0.29% 8.93% -5.47% 23.12% -
  Horiz. % 109.96% 118.66% 127.15% 126.78% 116.39% 123.12% 100.00%
Net Worth 314,907 313,404 303,280 289,113 249,412 231,990 218,309 6.29%
  YoY % 0.48% 3.34% 4.90% 15.92% 7.51% 6.27% -
  Horiz. % 144.25% 143.56% 138.92% 132.43% 114.25% 106.27% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,260 6,764 7,525 6,758 7,512 6,778 6,022 -2.23%
  YoY % -22.22% -10.12% 11.35% -10.04% 10.82% 12.56% -
  Horiz. % 87.36% 112.32% 124.96% 112.22% 124.74% 112.56% 100.00%
Div Payout % 367.13 % - % 473.60 % - % 118.34 % 526.32 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -77.52% 0.00% -
  Horiz. % 69.75% 0.00% 89.98% 0.00% 22.48% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 314,907 313,404 303,280 289,113 249,412 231,990 218,309 6.29%
  YoY % 0.48% 3.34% 4.90% 15.92% 7.51% 6.27% -
  Horiz. % 144.25% 143.56% 138.92% 132.43% 114.25% 106.27% 100.00%
NOSH 75,157 75,157 75,255 75,094 75,124 75,321 75,279 -0.03%
  YoY % 0.00% -0.13% 0.22% -0.04% -0.26% 0.06% -
  Horiz. % 99.84% 99.84% 99.97% 99.75% 99.79% 100.06% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.01 % -0.10 % 2.89 % -2.80 % 11.66 % 2.29 % -3.66 % -
  YoY % 3,110.00% -103.46% 203.21% -124.01% 409.17% 162.57% -
  Horiz. % -82.24% 2.73% -78.96% 76.50% -318.58% -62.57% 100.00%
ROE 0.46 % -0.02 % 0.52 % -0.50 % 2.55 % 0.56 % -0.68 % -
  YoY % 2,400.00% -103.85% 204.00% -119.61% 355.36% 182.35% -
  Horiz. % -67.65% 2.94% -76.47% 73.53% -375.00% -82.35% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 63.32 66.21 73.03 68.94 73.62 70.23 53.79 2.75%
  YoY % -4.36% -9.34% 5.93% -6.36% 4.83% 30.56% -
  Horiz. % 117.72% 123.09% 135.77% 128.17% 136.87% 130.56% 100.00%
EPS 1.91 -0.07 2.11 -1.93 8.45 1.71 -1.97 -
  YoY % 2,828.57% -103.32% 209.33% -122.84% 394.15% 186.80% -
  Horiz. % -96.95% 3.55% -107.11% 97.97% -428.93% -86.80% 100.00%
DPS 7.00 9.00 10.00 9.00 10.00 9.00 8.00 -2.20%
  YoY % -22.22% -10.00% 11.11% -10.00% 11.11% 12.50% -
  Horiz. % 87.50% 112.50% 125.00% 112.50% 125.00% 112.50% 100.00%
NAPS 4.1900 4.1700 4.0300 3.8500 3.3200 3.0800 2.9000 6.32%
  YoY % 0.48% 3.47% 4.68% 15.96% 7.79% 6.21% -
  Horiz. % 144.48% 143.79% 138.97% 132.76% 114.48% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 57.56 60.19 66.48 62.62 66.90 63.98 48.98 2.73%
  YoY % -4.37% -9.46% 6.16% -6.40% 4.56% 30.62% -
  Horiz. % 117.52% 122.89% 135.73% 127.85% 136.59% 130.62% 100.00%
EPS 1.73 -0.06 1.92 -1.75 7.68 1.56 -1.79 -
  YoY % 2,983.33% -103.12% 209.71% -122.79% 392.31% 187.15% -
  Horiz. % -96.65% 3.35% -107.26% 97.77% -429.05% -87.15% 100.00%
DPS 6.36 8.18 9.10 8.18 9.09 8.20 7.28 -2.23%
  YoY % -22.25% -10.11% 11.25% -10.01% 10.85% 12.64% -
  Horiz. % 87.36% 112.36% 125.00% 112.36% 124.86% 112.64% 100.00%
NAPS 3.8091 3.7909 3.6685 3.4971 3.0169 2.8062 2.6407 6.29%
  YoY % 0.48% 3.34% 4.90% 15.92% 7.51% 6.27% -
  Horiz. % 144.25% 143.56% 138.92% 132.43% 114.25% 106.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.5500 2.8800 2.3400 2.3000 2.3000 2.2500 1.6000 -
P/RPS 4.03 4.35 3.20 3.34 3.12 3.20 2.97 5.22%
  YoY % -7.36% 35.94% -4.19% 7.05% -2.50% 7.74% -
  Horiz. % 135.69% 146.46% 107.74% 112.46% 105.05% 107.74% 100.00%
P/EPS 133.74 -4,417.39 110.82 -119.28 27.22 131.58 -81.22 -
  YoY % 103.03% -4,086.09% 192.91% -538.21% -79.31% 262.00% -
  Horiz. % -164.66% 5,438.80% -136.44% 146.86% -33.51% -162.00% 100.00%
EY 0.75 -0.02 0.90 -0.84 3.67 0.76 -1.23 -
  YoY % 3,850.00% -102.22% 207.14% -122.89% 382.89% 161.79% -
  Horiz. % -60.98% 1.63% -73.17% 68.29% -298.37% -61.79% 100.00%
DY 2.75 3.13 4.27 3.91 4.35 4.00 5.00 -9.48%
  YoY % -12.14% -26.70% 9.21% -10.11% 8.75% -20.00% -
  Horiz. % 55.00% 62.60% 85.40% 78.20% 87.00% 80.00% 100.00%
P/NAPS 0.61 0.69 0.58 0.60 0.69 0.73 0.55 1.74%
  YoY % -11.59% 18.97% -3.33% -13.04% -5.48% 32.73% -
  Horiz. % 110.91% 125.45% 105.45% 109.09% 125.45% 132.73% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 26/02/13 27/02/12 28/02/11 25/02/10 26/02/09 -
Price 2.5700 2.7300 2.3600 2.4200 2.3000 2.4000 1.5800 -
P/RPS 4.06 4.12 3.23 3.51 3.12 3.42 2.94 5.52%
  YoY % -1.46% 27.55% -7.98% 12.50% -8.77% 16.33% -
  Horiz. % 138.10% 140.14% 109.86% 119.39% 106.12% 116.33% 100.00%
P/EPS 134.79 -4,187.32 111.77 -125.50 27.22 140.35 -80.20 -
  YoY % 103.22% -3,846.37% 189.06% -561.06% -80.61% 275.00% -
  Horiz. % -168.07% 5,221.10% -139.36% 156.48% -33.94% -175.00% 100.00%
EY 0.74 -0.02 0.89 -0.80 3.67 0.71 -1.25 -
  YoY % 3,800.00% -102.25% 211.25% -121.80% 416.90% 156.80% -
  Horiz. % -59.20% 1.60% -71.20% 64.00% -293.60% -56.80% 100.00%
DY 2.72 3.30 4.24 3.72 4.35 3.75 5.06 -9.82%
  YoY % -17.58% -22.17% 13.98% -14.48% 16.00% -25.89% -
  Horiz. % 53.75% 65.22% 83.79% 73.52% 85.97% 74.11% 100.00%
P/NAPS 0.61 0.65 0.59 0.63 0.69 0.78 0.54 2.05%
  YoY % -6.15% 10.17% -6.35% -8.70% -11.54% 44.44% -
  Horiz. % 112.96% 120.37% 109.26% 116.67% 127.78% 144.44% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers